Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.99% first-year return on $87,069 initial cash invested.
8.99%
Cash On Cash
8.97%
Cap Rate
1.49
DSCR
$3,932
Rent
$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,932 income − $3,280 expenses = $652 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,069
Downpayment
20%
$65,780
Closing costs
1%
$3,289
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,932
Total Expenses
$3,280
Mortgage P&I
42%
$1,649
Property Taxes
4%
$168
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433